Break-even Price Calculator
NPV = -(CAPEX - Grants) + S [(Price × Production - OPEX) / (1+r)ⁿ]. Break-even price found where NPV = 0. Target IRR price found by binary search on IRR. All monetary values in € thousands.
Break-even Results
-
Break-even Price (NPV=0)
€/kg H2
-
Price for Target IRR
€/kg H2
-
Simple Payback
years (at break-even)
-
Net CAPEX (after grants)
€M
-
Annual Revenue (at BE)
€k/yr
-
NPV at €3.50/kg
€M
NPV vs H2 Sale Price
Green dot = break-even (NPV=0). Orange dot = target IRR price. Curve sweeps €0–€15/kg.